[STAR] YoY Cumulative Quarter Result on 30-Jun-2002 [#2]

Stock
[STAR] STAR MEDIA GROUP BERHAD
Announcement Date
05-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- 149.83%
YoY- 18.05%
Quarter Report
Latest QR
Upcoming QR
STAR's Result
STAR's Financial Summary
View:
Show?
Cumulative Result
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Revenue 353,079 336,531 274,397 248,443 228,073 202,092 141,578 -0.96%
PBT 87,158 80,262 51,692 47,491 43,480 57,274 40,842 -0.80%
Tax -16,237 -11,946 -10,640 -9,949 -11,679 -21,590 0 -100.00%
NP 70,921 68,316 41,052 37,542 31,801 35,684 40,842 -0.58%
-
NP to SH 70,921 68,316 41,052 37,542 31,801 35,684 40,842 -0.58%
-
Tax Rate 18.63% 14.88% 20.58% 20.95% 26.86% 37.70% 0.00% -
Total Cost 282,158 268,215 233,345 210,901 196,272 166,408 100,736 -1.08%
-
Net Worth 907,629 755,877 661,826 585,545 564,676 508,470 0 -100.00%
Dividend
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Div 66,250 47,840 31,218 22,872 11,384 - - -100.00%
Div Payout % 93.41% 70.03% 76.05% 60.93% 35.80% - - -
Equity
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Net Worth 907,629 755,877 661,826 585,545 564,676 508,470 0 -100.00%
NOSH 331,251 318,935 312,182 304,971 151,794 151,782 151,828 -0.82%
Ratio Analysis
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
NP Margin 20.09% 20.30% 14.96% 15.11% 13.94% 17.66% 28.85% -
ROE 7.81% 9.04% 6.20% 6.41% 5.63% 7.02% 0.00% -
Per Share
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 106.59 105.52 87.90 81.46 150.25 133.15 93.25 -0.14%
EPS 21.41 21.42 13.15 12.31 20.95 23.51 26.90 0.24%
DPS 20.00 15.00 10.00 7.50 7.50 0.00 0.00 -100.00%
NAPS 2.74 2.37 2.12 1.92 3.72 3.35 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 305,081
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 47.81 45.57 37.15 33.64 30.88 27.36 19.17 -0.96%
EPS 9.60 9.25 5.56 5.08 4.31 4.83 5.53 -0.58%
DPS 8.97 6.48 4.23 3.10 1.54 0.00 0.00 -100.00%
NAPS 1.2289 1.0234 0.8961 0.7928 0.7646 0.6885 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 - -
Price 6.95 6.50 6.20 6.15 8.60 12.90 0.00 -
P/RPS 6.52 6.16 7.05 7.55 5.72 9.69 0.00 -100.00%
P/EPS 32.46 30.35 47.15 49.96 41.05 54.87 0.00 -100.00%
EY 3.08 3.30 2.12 2.00 2.44 1.82 0.00 -100.00%
DY 2.88 2.31 1.61 1.22 0.87 0.00 0.00 -100.00%
P/NAPS 2.54 2.74 2.92 3.20 2.31 3.85 0.00 -100.00%
Price Multiplier on Announcement Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 25/07/05 23/07/04 04/08/03 05/08/02 27/07/01 01/08/00 - -
Price 7.30 6.40 6.30 6.25 8.40 13.60 0.00 -
P/RPS 6.85 6.07 7.17 7.67 5.59 10.21 0.00 -100.00%
P/EPS 34.10 29.88 47.91 50.77 40.10 57.85 0.00 -100.00%
EY 2.93 3.35 2.09 1.97 2.49 1.73 0.00 -100.00%
DY 2.74 2.34 1.59 1.20 0.89 0.00 0.00 -100.00%
P/NAPS 2.66 2.70 2.97 3.26 2.26 4.06 0.00 -100.00%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment